Suite number:

204

Address:
Toronto C09, Ontario
Developer:
Platinum Vista
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
2566 sqft
Occupancy Date:
Sep 2023
Price, CAD
$7,599,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

35.30%

Cumulative Return on Investment in Year 5

166.66%

Property Price at the End of Year 5

$9,790,000

Deposit Schedule
$50,000 at Signing
Total up to 15% in 10089 days
$1,089,850
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$394,000$416,000$437,000$460,000$484,000$509,000$536,000$563,000$593,000$624,000$5,015,000
rent income-----------
mortgage principal reduction$218,000$116,000$121,000$126,000$131,000$136,000$142,000$147,000$153,000$160,000$1,449,000
deposit interest-----------
gst hst rebate-----------
total income return$612,000$532,000$558,000$586,000$615,000$645,000$677,000$711,000$746,000$783,000$6,464,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$348,000$348,000$348,000$348,000$348,000$348,000$348,000$348,000$348,000$348,000$3,483,000
total expense investment$348,000$348,000$348,000$348,000$348,000$348,000$348,000$348,000$348,000$348,000$3,483,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$264,000$183,000$210,000$237,000$266,000$297,000$329,000$362,000$398,000$435,000$2,982,000
cumulative roi$176$164$163$164$167$170$173$177$181$186$2,000

Architectural treasures dating back to the 1800’s nestled along the tree-lined streets of Rosedale, define the area as a significant heritage site. Historically home to Toronto’s wealthiest residents and marked by wild roses growing abundantly, Rosed...

Address: Toronto C09, Ontario
Price Range: $7,489,000 - $9,569,000
Avail. suites: 6
2—3 bd
2514—5167 SqFt